UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
SCHEDULE 14A INFORMATION
Proxy Statement Pursuant to Section 14(a)
of the Securities Exchange Act of 1934
(Amendment No. )
Filed by the Registrant þ
Filed by a Party other than the Registrant ¨
Check the appropriate box:
¨ | Preliminary Proxy Statement |
¨ | Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) |
¨ | Definitive Proxy Statement |
þ | Definitive Additional Materials |
¨ | Soliciting Material Pursuant to § 240.14a-12 |
Intermec, Inc.
(Name of Registrant as Specified in its Charter)
(Name of Person(s) Filing Proxy Statement if other than the Registrant)
þ | No fee required. | |
¨ | Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. | |
1) Title of each class of securities to which transaction applies: | ||
| ||
2) Aggregate number of securities to which transaction applies: | ||
| ||
3) Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): | ||
| ||
4) Proposed maximum aggregate value of transaction: | ||
| ||
5) Total fee paid: | ||
| ||
¨ | Fee paid previously with preliminary materials. | |
¨ | Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. | |
1) Amount Previously Paid: | ||
| ||
2) Form, Schedule or Registration Statement No.: | ||
| ||
3) Filing Party: | ||
| ||
4) Date Filed: | ||
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): March 11, 2013
Intermec, Inc.
(Exact name of registrant as specified in its charter)
Delaware | 001-13279 | 95-4647021 | ||
(State or other jurisdiction of incorporation) |
(Commission file number) |
(I.R.S. Employer Identification Number) | ||
6001 36th Avenue West Everett, Washington www.intermec.com |
98203-1264 | |||
(Address of principal executive offices and internet site) | (Zip Code) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 | Results of Operations and Financial Condition. |
Financial Results for the Fourth Quarter and Fiscal Year 2012
On March 11, 2013, we filed our Form 10-K for the year-ended December 31, 2012 (the FY2012 Form 10-K).
Exhibit 99.1 to this Current Report, incorporated herein by reference, furnishes the audited financial statements from our FY2012 Form 10-K, specifically:
| Consolidated Balance Sheets as of December 31, 2012 and December 31, 2011 |
| Consolidated Statements of Operations for the Years ended December 31, 2012 and December 31, 2011 |
| Consolidated Statements of Cash Flows for the Years Ended December 31, 2012 and December 31, 2011 |
The Consolidated Statements of Operations in Exhibit 99.1 also include the unaudited financial statements for the Three Months ended December 31, 2012 and December 31, 2011.
Exhibit 99.1 includes unaudited supplemental sales information by category and by geographic region.
Exhibit 99.1 also includes, among other things, the following unaudited financial measures as adjusted on a Non-GAAP basis for the quarter and full-year ended December 31, 2012:
| operating profit (loss); |
| net earnings (loss); |
| earnings (loss) per diluted share; |
| earnings before interest, taxes, depreciation and amortization (EBITDA); and |
| gross margins. |
Reconciliations of each of these Non-GAAP financial measures to the most directly comparable GAAP financial measures are presented in Exhibit 99.1.
Our Non-GAAP financial measures should be read in conjunction with the corresponding GAAP measures. The Non-GAAP measures should be considered in addition to, and not as an alternative or substitute for, the measures prepared in accordance with GAAP.
We believe that excluding items such as, but not limited to, allowances for deferred tax assets, goodwill or asset impairment charges, restructuring charges (principally related to severance costs), costs or adjustments related to acquisitions, amortization of intangibles, executive severance and non-cash stock based compensation expenses provides supplemental information useful to investors and managements understanding of Intermecs core operating results, especially when comparing those results on a consistent basis to results for previous periods and anticipated results for future periods.
The foregoing information in this Item 2.02 is furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.
Item 7.01 | Regulation FD Disclosure. |
Exhibit 99.1
Information relating to our financial results for the fourth quarter and fiscal year ended December 31, 2012 is attached hereto as Exhibit 99.1 and incorporated herein by reference.
General
The information in this Item 7.01 is furnished and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended.
Important Additional Information about the Merger Transaction
Intermec filed with the Securities and Exchange Commission (SEC) a definitive proxy statement in connection with the proposed merger transaction with Honeywell on February 14, 2013. This communication is not a substitute for the definitive proxy statement (including any supplements or amendments thereto) and other documents related to the merger transaction. The definitive proxy statement and any other documents that may be filed with the SEC related to the merger transaction or incorporated by reference into the definitive proxy statement contain important information about Intermec, Honeywell, the merger transaction and related matters. Investors and security holders are urged to carefully read the definitive proxy statement and any other documents that may be filed with the SEC related to the merger transaction or incorporated by reference into the definitive proxy statement. Investors and security holders will be able to obtain free copies of those documents filed with the SEC by Intermec through the website maintained by the SEC at www.sec.gov or by contacting Intermec at (425) 348-2600. In addition, investors and security holders are able to obtain free copies of the documents filed with the SEC at the investor relations tab of Intermecs website, www.intermec.com, which website is not incorporated herein by reference.
Intermec and its directors and officers and certain other members of management and employees may be deemed to be participants in the solicitation of proxies from its investors and security holders in connection with the merger transaction. Certain information regarding these persons and a description of their direct and indirect interests, by security holdings or otherwise, is contained in the definitive proxy statement and may be contained in other relevant materials to be filed with the SEC regarding the merger transaction when they become available. Additional information regarding Intermecs executive officers and directors, including investors, is included in Intermecs definitive proxy statement for 2012, which was filed with the SEC on April 12, 2012, and other relevant documents filed with the SEC. You can obtain free copies of these documents from Intermec or the SEC using the contact information above.
Forward-Looking Statements
Statements made in this release and related statements that express Intermecs or our managements intentions, hopes, indications, beliefs, expectations, guidance, estimates, forecasts or predictions of the future constitute forward-looking statements, as defined by the Private Securities Litigation Reform Act of 1995, and relate to matters that are not historical facts. The forward-looking statements contained herein include, without limitation, statements regarding: the potential acquisition of Intermec by Honeywell International Inc. and the holding of the related stockholders meeting. When used in this document and in documents it refers to, the words anticipate, believe, will, intend, project and expect and similar expressions as they relate to us or our management are intended to identify such forward- looking statements. These statements represent beliefs and expectations only as of the date they were made. We may elect to update forward-looking statements, but we expressly disclaim any obligation to do so, even if our beliefs and expectations change.
Actual results may differ from those expressed or implied in our forward-looking statements. Such forward-looking statements involve and are subject to certain risks and uncertainties, which may cause our actual results to differ materially from those discussed in a forward-looking statement. These risk factors include, but are not limited to, risks and uncertainties described more fully in our reports filed or to be filed with the Securities and Exchange Commission including, but not limited to, our annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, which are available, among other places, at the investor relations tab of Intermecs website, on our website at www.intermec.com (which website is not incorporated herein by reference).
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits |
Exhibit Number |
Description | |
99.1 | Financial information for the three and twelve months ended December 31, 2012 and for the three and twelve months ended December 31, 2011, including certain Non-GAAP financial measures. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Intermec, Inc. | ||||||
(Registrant) | ||||||
Date: March 11, 2013 | By: | /s/ Robert J. Driessnack | ||||
Robert J. Driessnack | ||||||
Senior Vice President, Chief Financial Officer |
Intermec, Inc.
Exhibit Index
Exhibit Number |
Description | |
99.1 | Financial information for the three and twelve months ended December 31, 2012 and for the three and twelve months ended December 31, 2011, including certain Non-GAAP financial measures. |
Exhibit 99.1
Non-GAAP Financial Measures
This Exhibit 99.1 includes Non-GAAP financial measures for
| operating profit (loss) |
| net earnings (loss) |
| earnings (loss) per diluted share |
| earnings before interest, taxes, depreciation, and amortization (EBITDA) |
| Adjusted EBITDA, and |
| gross margins. |
Reconciliations of each of these Non-GAAP financial measures to the most directly comparable GAAP financial measures are detailed in: (i) the Reconciliation of GAAP To Non-GAAP Operating Profit (Loss), Adjusted EBITDA, Net Earnings (Loss) and Earnings (Loss) Per Share, (ii) the Reconciliation of GAAP to Non-GAAP Operating Profit (Loss), and (iii) the Reconciliation of GAAP to Non-GAAP Gross Margins, each of which is included in this Exhibit 99.1.
Our Non-GAAP measures should be read in conjunction with the corresponding GAAP measures. The Non-GAAP measures should be considered in addition to and not as an alternative or substitute for the measures prepared in accordance with generally accepted accounting principles.
Supplemental Information about EBITDA and Adjusted EBITDA calculation
Intermec is providing disclosure of the reconciliation of certain Non-GAAP financial measures used in our financial reporting and within our press release, among other places, to our comparable financial measures on a U.S. GAAP basis. The Company believes that these Non-GAAP financial measures provide investors the additional information to evaluate financial performance in a way that is comparable to measures reported by other technology companies.
Earnings before interest, taxes, depreciation, and amortization (EBITDA) is net income/loss before provisions for income taxes, net interest expense, and depreciation and amortization. EBITDA should not be considered an alternative to, or more meaningful than, income before income taxes, cash flow from operations, or other traditional indicators of operating performance. Rather, EBITDA is presented because it is a widely accepted supplemental financial measure that we believe provides relevant and useful information. Our calculation of adjusted EBITDA adds back the non-cash effect of stock-based compensation as accounted for under ACS 718 as we believe this is a meaningful view of our true cash earnings. Adjusted EBITDA may not be comparable to a similarly titled measure reported by other companies, since not all companies calculate this Non-GAAP measure in the same manner.
INTERMEC, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
Three Months Ended | Twelve Months Ended | |||||||||||||||
(Unaudited) | (Audited) | |||||||||||||||
December 31, 2012 |
December 31, 2011 |
December 31, 2012 |
December 31, 2011 |
|||||||||||||
Revenues: |
||||||||||||||||
Product |
$ | 172,327 | $ | 192,209 | $ | 617,369 | $ | 676,991 | ||||||||
Service |
44,316 | 44,566 | 172,724 | 171,190 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
216,643 | 236,775 | 790,093 | 848,181 | ||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of product revenues |
102,374 | 112,766 | 384,055 | 404,591 | ||||||||||||
Cost of service revenues |
23,335 | 24,738 | 89,998 | 96,853 | ||||||||||||
Research and development |
21,783 | 21,664 | 82,488 | 84,384 | ||||||||||||
Selling, general and administrative |
64,856 | 66,391 | 246,840 | 250,296 | ||||||||||||
Impairment of property, plant and equipment |
| 900 | | 900 | ||||||||||||
Capitalized legal fees charge |
| 5,573 | | 5,573 | ||||||||||||
Impairment of goodwill |
4,549 | | 51,157 | | ||||||||||||
Gain on sale of assets |
| | (5,189 | ) | | |||||||||||
Acquisition costs |
| 208 | | 5,974 | ||||||||||||
Restructuring costs |
(39 | ) | 99 | 4,429 | 5,855 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total costs and expenses |
216,858 | 232,339 | 853,778 | 854,426 | ||||||||||||
Operating (loss) profit |
(215 | ) | 4,436 | (63,685 | ) | (6,245 | ) | |||||||||
Interest income |
41 | 58 | 349 | 624 | ||||||||||||
Interest expense |
(813 | ) | (903 | ) | (3,128 | ) | (2,868 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) earnings before income taxes |
(987 | ) | 3,591 | (66,464 | ) | (8,489 | ) | |||||||||
Income tax expense |
3,814 | 25,179 | 216,039 | 22,268 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (4,801 | ) | $ | (21,588 | ) | $ | (282,503 | ) | $ | (30,757 | ) | ||||
|
|
|
|
|
|
|
|
|||||||||
Loss per share: |
||||||||||||||||
Basic |
$ | (0.08 | ) | $ | (0.36 | ) | $ | (4.68 | ) | $ | (0.51 | ) | ||||
Diluted |
$ | (0.08 | ) | $ | (0.36 | ) | $ | (4.68 | ) | $ | (0.51 | ) | ||||
Shares used in computing loss per share: |
||||||||||||||||
Basic |
60,564 | 59,931 | 60,324 | 60,098 | ||||||||||||
Diluted |
60,564 | 59,931 | 60,324 | 60,098 |
INTERMEC, INC.
CONSOLIDATED BALANCE SHEETS
(Audited)
(In thousands)
December 31, 2012 |
December 31, 2011 |
|||||||
ASSETS | ||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 85,169 | $ | 95,108 | ||||
Short-term investments |
197 | 170 | ||||||
Accounts receivable, net |
118,647 | 139,737 | ||||||
Inventories |
110,168 | 103,622 | ||||||
Current deferred tax assets, net |
7,225 | 84,541 | ||||||
Other current assets |
24,592 | 24,226 | ||||||
|
|
|
|
|||||
Total current assets |
345,998 | 447,404 | ||||||
Deferred tax assets, net |
8,514 | 141,064 | ||||||
Goodwill |
92,353 | 143,510 | ||||||
Intangibles, net |
44,742 | 61,996 | ||||||
Property, plant and equipment, net |
44,327 | 47,086 | ||||||
Other assets, net |
20,336 | 28,230 | ||||||
|
|
|
|
|||||
Total assets |
$ | 556,270 | $ | 869,290 | ||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 76,440 | $ | 82,533 | ||||
Payroll and related expenses |
22,410 | 32,540 | ||||||
Accrued expenses |
38,149 | 45,192 | ||||||
Deferred revenue |
51,898 | 47,234 | ||||||
Finance lease obligation |
2,460 | | ||||||
|
|
|
|
|||||
Total current liabilities |
191,357 | 207,499 | ||||||
Long-term debt |
65,000 | 85,000 | ||||||
Long-term financing lease obligation |
831 | | ||||||
Pension and other postretirement benefits liabilities |
125,546 | 124,058 | ||||||
Long-term deferred revenue |
33,186 | 28,960 | ||||||
Other long-term liabilities |
13,730 | 15,344 | ||||||
Commitments and contingencies |
||||||||
Shareholders equity: |
||||||||
Common stock (250,000 shares authorized, 63,453 and 62,956 shares issued and 60,354 and 59,717 outstanding) |
639 | 636 | ||||||
Additional paid-in capital |
705,755 | 697,597 | ||||||
Accumulated deficit |
(492,830 | ) | (210,327 | ) | ||||
Accumulated other comprehensive loss |
(86,944 | ) | (79,477 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
126,620 | 408,429 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 556,270 | $ | 869,290 | ||||
|
|
|
|
INTERMEC, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Audited)
(In thousands)
Twelve Months Ended | ||||||||
December 31, 2012 | December 31, 2011 | |||||||
Cash and cash equivalents at beginning of the period |
$ | 95,108 | $ | 221,467 | ||||
Cash flows from operating activities: |
||||||||
Net loss |
(282,503 | ) | (30,757 | ) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: |
||||||||
Depreciation and amortization |
35,474 | 28,252 | ||||||
Deferred taxes |
212,363 | 11,354 | ||||||
Stock-based compensation |
6,784 | 11,296 | ||||||
Capitalized legal fees charges |
| 5,573 | ||||||
Impairment of property, plant and equipment |
| 900 | ||||||
Impairment of goodwill |
51,157 | | ||||||
Gain on sale of assets |
(5,189 | ) | | |||||
Gain on company owned life insurance |
(2,414 | ) | | |||||
Change in pension and other postretirement plans, net |
(7,908 | ) | (2,391 | ) | ||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
22,498 | (10,345 | ) | |||||
Inventories |
(13,447 | ) | (15,714 | ) | ||||
Other current assets |
(300 | ) | 1,224 | |||||
Accounts payable |
(5,680 | ) | 3,452 | |||||
Payroll and related expenses |
(10,332 | ) | 3,263 | |||||
Accrued expenses |
(7,422 | ) | 10,121 | |||||
Deferred revenue |
8,336 | (948 | ) | |||||
Other long-term liabilities |
(2,924 | ) | (457 | ) | ||||
Other operating activities |
(883 | ) | (488 | ) | ||||
|
|
|
|
|||||
Net cash (used in) provided by operating activities |
(2,390 | ) | 14,335 | |||||
|
|
|
|
|||||
Cash flows from investing activities: |
||||||||
Acquisitions, net of cash acquired |
| (200,810 | ) | |||||
Additions to property, plant and equipment |
(9,510 | ) | (19,559 | ) | ||||
Maturities of investments |
| 6,564 | ||||||
Proceeds from sale of assets |
6,359 | | ||||||
Proceeds from company owned life insurance |
10,238 | | ||||||
Capitalized legal fees |
| (613 | ) | |||||
Other investing activities |
(400 | ) | (1,397 | ) | ||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
6,687 | (215,815 | ) | |||||
|
|
|
|
|||||
Cash flows from financing activities: |
||||||||
Proceeds from issuance of debt |
27,000 | 139,000 | ||||||
Repayment of debt |
(47,000 | ) | (54,000 | ) | ||||
Stock repurchase |
| (10,019 | ) | |||||
Financing lease obligation |
3,291 | | ||||||
Stock options exercised and other |
1,971 | 2,225 | ||||||
|
|
|
|
|||||
Net cash (used in) provided by financing activities |
(14,738 | ) | 77,206 | |||||
|
|
|
|
|||||
Effect of exchange rate changes on cash and cash equivalents |
502 | (2,085 | ) | |||||
|
|
|
|
|||||
Resulting (decrease) increase in cash and cash equivalents |
(9,939 | ) | (126,359 | ) | ||||
|
|
|
|
|||||
Cash and cash equivalents at end of the period |
$ | 85,169 | $ | 95,108 | ||||
|
|
|
|
INTERMEC, INC.
RECONCILIATION OF GAAP TO NON-GAAP OPERATING PROFIT (LOSS), ADJUSTED EBITDA,
NET EARNINGS (LOSS) AND EARNINGS (LOSS) PER SHARE
(Unaudited)
(In millions, except per share amounts)
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 | |||||||||||||||||||||||
Operating Profit (loss) |
Net earnings (loss) |
Earnings per share |
Operating Profit (loss) |
Net earnings (loss) |
Earnings per share |
|||||||||||||||||||
Operating profit (loss) as reported |
$ | (0.2 | ) | $ | (4.8 | ) | $ | (0.08 | ) | $ | 4.4 | $ | (21.6 | ) | $ | (0.36 | ) | |||||||
Acquisition related adjustments |
3.2 | 3.2 | 0.05 | 5.8 | 3.6 | 0.06 | ||||||||||||||||||
Capitalized legal fees charge |
| | | 5.6 | 3.4 | 0.06 | ||||||||||||||||||
Restructuring costs |
| | | 0.1 | 0.1 | | ||||||||||||||||||
Impairment of property, plant and equipment |
| | | 0.9 | 0.6 | 0.01 | ||||||||||||||||||
Impairment of goodwill |
4.5 | 4.5 | 0.08 | | | | ||||||||||||||||||
Merger related costs |
2.6 | 2.6 | 0.04 | | | | ||||||||||||||||||
Deferred taxes and valuation allowance |
| 0.3 | | | 21.4 | 0.36 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-GAAP profit as adjusted |
$ | 10.1 | $ | 5.8 | $ | 0.09 | $ | 16.8 | $ | 7.5 | $ | 0.13 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Depreciation and other amortization |
5.1 | 4.0 | ||||||||||||||||||||||
Stock-based compensation |
1.9 | 3.8 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Adjusted EBITDA |
$ | 17.1 | $ | 24.6 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Twelve Months Ended December 31, 2012 | Twelve Months Ended December 31, 2011 | |||||||||||||||||||||||
Operating Profit (loss) |
Net earnings (loss) |
Earnings (loss) per share |
Operating Profit (loss) |
Net earnings (loss) |
Earnings (loss) per share |
|||||||||||||||||||
Operating loss as reported |
$ | (63.7 | ) | $ | (282.5 | ) | $ | (4.68 | ) | $ | (6.2 | ) | $ | (30.7 | ) | $ | (0.51 | ) | ||||||
Acquisition related adjustments |
17.1 | 17.1 | 0.28 | 27.4 | 17.8 | 0.29 | ||||||||||||||||||
Capitalized legal fees charge |
| | | 5.6 | 3.4 | 0.06 | ||||||||||||||||||
Restructuring costs |
4.4 | 4.4 | 0.07 | 5.8 | 5.8 | 0.10 | ||||||||||||||||||
Impairment of property, plant and equipment |
| | | 0.9 | 0.6 | 0.01 | ||||||||||||||||||
Executive severance |
1.9 | 1.9 | 0.03 | | | | ||||||||||||||||||
Forfeited executive stock awards |
(1.2 | ) | (1.2 | ) | (0.02 | ) | | | | |||||||||||||||
Impairment of goodwill |
51.2 | 51.2 | 0.85 | | | | ||||||||||||||||||
Merger related costs |
2.6 | 2.6 | 0.04 | | | | ||||||||||||||||||
Deferred taxes and valuation allowance |
| 208.8 | 3.46 | 22.5 | 0.38 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-GAAP profit as adjusted |
$ | 12.3 | $ | 2.3 | $ | 0.03 | $ | 33.5 | $ | 19.4 | $ | 0.33 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Depreciation and other amortization |
18.8 | 17.5 | ||||||||||||||||||||||
Stock-based compensation |
7.9 | 11.3 | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Adjusted EBITDA |
$ | 39.0 | $ | 62.3 | ||||||||||||||||||||
|
|
|
|
INTERMEC, INC.
RECONCILIATION OF GAAP TO NON-GAAP OPERATING PROFIT (LOSS)
(Unaudited)
(In thousands)
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 | |||||||||||||||||||||||
GAAP Operating Results |
Non-GAAP Adjustments |
Non-GAAP Operating Results |
GAAP Operating Results |
Non-GAAP Adjustments |
Non-GAAP Operating Results |
|||||||||||||||||||
Total revenues |
$ | 216,643 | $ | | $ | 216,643 | $ | 236,775 | $ | 1,744 | $ | 238,519 | ||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues |
125,709 | (2,367 | ) | 123,342 | 137,504 | (2,882 | ) | 134,622 | ||||||||||||||||
Research and development |
21,783 | | 21,783 | 21,664 | (18 | ) | 21,646 | |||||||||||||||||
Selling, general and administrative |
64,856 | (3,496 | ) | 61,360 | 66,391 | (987 | ) | 65,404 | ||||||||||||||||
Impairment of property, plant and equipment |
| | | 900 | (900 | ) | | |||||||||||||||||
Capitalized legal fees charge |
| | | 5,573 | (5,573 | ) | | |||||||||||||||||
Impairment of goodwill |
4,549 | (4,549 | ) | | | | | |||||||||||||||||
Gain on sale of assets |
| | | | | | ||||||||||||||||||
Acquisition costs |
| | | 208 | (208 | ) | | |||||||||||||||||
Restructuring costs |
(39 | ) | 39 | | 99 | (99 | ) | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total costs and expenses |
216,858 | (10,373 | ) | 206,485 | 232,339 | (10,667 | ) | 221,672 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit (loss) |
$ | (215 | ) | $ | (10,373 | ) | $ | 10,158 | $ | 4,436 | $ | 12,411 | $ | 16,847 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Twelve Months Ended December 31, 2012 | Twelve Months Ended December 31, 2011 | |||||||||||||||||||||||
GAAP Operating Results |
Non-GAAP Adjustments |
Non-GAAP Operating Results |
GAAP Operating Results |
Non-GAAP Adjustments |
Non-GAAP Operating Results |
|||||||||||||||||||
Total revenues |
$ | 790,093 | $ | | $ | 790,093 | $ | 848,181 | $ | 6,826 | $ | 855,007 | ||||||||||||
Costs and expenses: |
||||||||||||||||||||||||
Cost of revenues |
474,053 | (13,306 | ) | 460,747 | 501,444 | (11,422 | ) | 490,022 | ||||||||||||||||
Research and development |
82,488 | | 82,488 | 84,384 | (53 | ) | 84,331 | |||||||||||||||||
Selling, general and administrative |
246,840 | (7,105 | ) | 239,735 | 250,296 | (3,146 | ) | 247,150 | ||||||||||||||||
Impairment of property, plant and equipment |
| | | 900 | (900 | ) | | |||||||||||||||||
Capitalized legal fees charge |
| | | 5,573 | (5,573 | ) | | |||||||||||||||||
Impairment of goodwill |
51,157 | (51,157 | ) | | | | | |||||||||||||||||
Gain on sale of assets |
(5,189 | ) | | (5,189 | ) | | | | ||||||||||||||||
Acquisition costs |
| | | 5,974 | (5,974 | ) | | |||||||||||||||||
Restructuring costs |
4,429 | (4,429 | ) | | 5,855 | (5,855 | ) | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total costs and expenses |
853,778 | 75,997 | 777,781 | 854,426 | (32,923 | ) | 821,503 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating profit (loss) |
$ | (63,685 | ) | $ | 75,997 | $ | 12,312 | $ | (6,245 | ) | $ | 39,749 | $ | 33,504 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP GROSS MARGINS
(Unaudited)
(In thousands)
Three Months Ended December 31, 2012 | Three Months Ended December 31, 2011 | |||||||||||||||||||||||
As Reported | Non-GAAP Adjustments |
Non-GAAP as Adjusted |
As Reported | Non-GAAP Adjustments |
Non-GAAP as Adjusted |
|||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Product |
$ | 172,327 | $ | | $ | 172,327 | $ | 192,209 | $ | | $ | 192,209 | ||||||||||||
Service |
44,316 | | 44,316 | 44,566 | 1,744 | 46,310 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 216,643 | $ | | $ | 216,643 | $ | 236,775 | $ | 1,744 | $ | 238,519 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cost of revenues: |
||||||||||||||||||||||||
Product |
$ | 102,374 | $ | (2,367 | ) | $ | 100,007 | $ | 112,766 | $ | (2,882 | ) | $ | 109,884 | ||||||||||
Service |
23,335 | | 23,335 | 24,738 | | 24,738 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total cost of revenues |
$ | 125,709 | $ | (2,367 | ) | $ | 123,342 | $ | 137,504 | $ | (2,882 | ) | $ | 134,622 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross margins: |
||||||||||||||||||||||||
Product |
40.6 | % | 42.0 | % | 41.3 | % | 42.8 | % | ||||||||||||||||
Service |
47.3 | % | 47.3 | % | 44.5 | % | 46.6 | % | ||||||||||||||||
Total |
42.0 | % | 43.1 | % | 41.9 | % | 43.6 | % | ||||||||||||||||
Twelve Months Ended December 31, 2012 | Twelve Months Ended December 31, 2011 | |||||||||||||||||||||||
As Reported | Non-GAAP Adjustments |
Non-GAAP as Adjusted |
As Reported | Non-GAAP Adjustments |
Non-GAAP
as Adjusted |
|||||||||||||||||||
Revenues: |
||||||||||||||||||||||||
Product |
$ | 617,369 | $ | | $ | 617,369 | $ | 676,991 | $ | | $ | 676,991 | ||||||||||||
Service |
172,724 | | 172,724 | 171,190 | 6,827 | 178,017 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 790,093 | $ | | $ | 790,093 | $ | 848,181 | $ | 6,827 | $ | 855,008 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cost of revenues: |
||||||||||||||||||||||||
Product |
$ | 384,055 | $ | (13,306 | ) | $ | 370,749 | $ | 404,591 | $ | (10,212 | ) | $ | 394,379 | ||||||||||
Service |
89,998 | | 89,998 | 96,853 | | 96,853 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total cost of revenues |
$ | 474,053 | $ | (13,306 | ) | $ | 460,747 | $ | 501,444 | $ | (10,212 | ) | $ | 491,232 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross margins: |
||||||||||||||||||||||||
Product |
37.8 | % | 39.9 | % | 40.2 | % | 41.7 | % | ||||||||||||||||
Service |
47.9 | % | 47.9 | % | 43.4 | % | 45.6 | % | ||||||||||||||||
Total |
40.0 | % | 41.7 | % | 40.9 | % | 42.5 | % |
SUPPLEMENTAL SALES INFORMATION BY CATEGORY
(Unaudited)
(Amounts in millions)
Three Months Ended | ||||||||||||||||||||
December 31, 2012 |
Percent of Revenues |
December 31, 2011 |
Percent of Revenues |
Percent Change in Revenues |
||||||||||||||||
Revenues by category: |
||||||||||||||||||||
Intermec-branded: |
||||||||||||||||||||
Systems and solutions |
$ | 109.3 | 50.5 | % | $ | 122.2 | 51.6 | % | (10.6 | )% | ||||||||||
Printer and media |
37.3 | 17.2 | % | 43.6 | 18.4 | % | (14.4 | )% | ||||||||||||
Service |
34.9 | 16.1 | % | 35.8 | 15.1 | % | (2.5 | )% | ||||||||||||
Voice solutions |
35.1 | 16.2 | % | 35.2 | 14.9 | % | (0.3 | )% | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 216.6 | 100.0 | % | $ | 236.8 | 100.0 | % | (8.5 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Twelve Months Ended | ||||||||||||||||||||
December 31, 2012 |
Percent of Revenues |
December 31, 2011 |
Percent of Revenues |
Percent Change in Revenues |
||||||||||||||||
Revenues by category: |
||||||||||||||||||||
Intermec-branded: |
||||||||||||||||||||
Systems and solutions |
$ | 380.7 | 48.2 | % | $ | 423.5 | 49.9 | % | (10.1 | )% | ||||||||||
Printer and media |
148.9 | 18.8 | % | 175.4 | 20.7 | % | (15.1 | )% | ||||||||||||
Service |
138.3 | 17.5 | % | 143.1 | 16.9 | % | (3.4 | )% | ||||||||||||
Voice solutions |
122.2 | 15.5 | % | 106.2 | 12.5 | % | 15.1 | % | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 790.1 | 100.0 | % | $ | 848.2 | 100.0 | % | (6.8 | )% | ||||||||||
|
|
|
|
|
|
|
|
INTERMEC, INC.
SUPPLEMENTAL SALES INFORMATION BY GEOGRAPHICAL REGION
(Unaudited)
(Amounts in millions)
Three Months Ended | ||||||||||||||||||||
December 31, 2012 |
Percent of Revenues |
December 31, 2011 |
Percent of Revenues |
Percent Change in Revenues |
||||||||||||||||
Revenues by geographic region: |
||||||||||||||||||||
North America |
$ | 102.9 | 47.4 | % | $ | 115.7 | 48.9 | % | (11.1 | )% | ||||||||||
Europe, Middle East and Africa (EMEA) |
70.3 | 32.5 | % | 74.7 | 31.5 | % | (5.9 | )% | ||||||||||||
Latin America (LATAM) |
27.2 | 12.6 | % | 32.6 | 13.8 | % | (16.6 | )% | ||||||||||||
Asia Pacific (ASIAPAC) |
16.2 | 7.5 | % | 13.8 | 5.8 | % | 17.4 | % | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 216.6 | 100.0 | % | $ | 236.8 | 100.0 | % | (8.5 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Twelve Months Ended | ||||||||||||||||||||
December 31, 2012 |
Percent of Revenues |
December 31, 2011 |
Percent of Revenues |
Percent Change in Revenues |
||||||||||||||||
Revenues by geographic region: |
||||||||||||||||||||
North America |
$ | 399.7 | 50.6 | % | $ | 408.3 | 48.1 | % | (2.1 | )% | ||||||||||
Europe, Middle East and Africa (EMEA) |
231.0 | 29.2 | % | 275.4 | 32.5 | % | (16.1 | )% | ||||||||||||
Latin America (LATAM) |
101.1 | 12.8 | % | 102.6 | 12.1 | % | (1.5 | )% | ||||||||||||
Asia Pacific (ASIAPAC) |
58.3 | 7.4 | % | 61.9 | 7.3 | % | (5.8 | )% | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total revenues |
$ | 790.1 | 100.0 | % | $ | 848.2 | 100.0 | % | (6.8 | )% | ||||||||||
|
|
|
|
|
|
|
|